← 85-104 Alawa Pl, Waianae, HI 96792 · Portfolio index
Pro Forma - 85-104 Alawa Pl, Waianae, HI 96792.xlsx
| Property | 85-104 Alawa Pl, Waianae, HI 96792 |
|---|---|
| Source property label | 85-104 Alawa Pl, Waianae, HI 96792 |
| Section | 07 - P&L & Owner Statements |
| Category | office |
| Relative path | 07 - P&L & Owner Statements/Pro Forma - 85-104 Alawa Pl, Waianae, HI 96792.xlsx |
| Modified UTC | 2025-03-14T18:36:48.0000000Z |
| Size bytes | 80600 |
| Extraction method | xlsx-xml-incremental |
Description
sheet1: 0 | Source Code for Web App | 1 | 2 | Years | 4 | 4.5378467783681931E-2 | -3.1266155609901126E-13 | 5 | Video and PDF | 0.35979029365741111 | 7.2999999999999995E-2 | 2 | 0.3 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | MLS # | Underlying Asset Value | Down Payment / Equity % | Mortgage Interest Rate | Member Equity / Investment | Monthly Cash Flow (Yield) | Cash on Cash Return | Capitalization Rate | Square Footage Above Ground | Style, Type, Bed/Bath | Number of Units | Notes | Rental (Un
Extracted Content
sheet1: 0 | Source Code for Web App | 1 | 2 | Years | 4 | 4.5378467783681931E-2 | -3.1266155609901126E-13 | 5 | Video and PDF | 0.35979029365741111 | 7.2999999999999995E-2 | 2 | 0.3 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | MLS # | Underlying Asset Value | Down Payment / Equity % | Mortgage Interest Rate | Member Equity / Investment | Monthly Cash Flow (Yield) | Cash on Cash Return | Capitalization Rate | Square Footage Above Ground | Style, Type, Bed/Bath | Number of Units | Notes | Rental (Unit 1) | Rental (Unit 2) | Rental (Unit 3) | Storage & Misc Income | % Vacancy and Credit Losses | Total Monthly Income | Property Taxes | General Excise Tax | Insurance | Cleaning | Water & Sewer | Garbage | Electric & Gas | Advertising & Software | HOA Fees | Internet | Pest | Accounting & Legal | Repairs | Capital Expenditures | Property Management | Mortgage | Total Monthly Expenses | Total Monthly Income | Total Monthly Expenses | Net Operating Income | Monthly Cash Flow | Annual Cash Flow | Down Payment | Closing Costs | Furnishings | Reserve/ Prepaid | Private Money Lender | Total Investment | Cash on Cash Return | Debt Service Coverage Ratio | Principal Paydown (No VB) | Projected App